[XDL] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -98.42%
YoY- -97.45%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 391,555 291,958 186,969 67,192 626,567 557,427 474,039 -11.97%
PBT -33,156 3,193 10,950 2,411 63,113 61,142 52,790 -
Tax -1,432 -7,360 -6,605 -1,870 -28,773 -27,180 -23,747 -84.64%
NP -34,588 -4,167 4,345 541 34,340 33,962 29,043 -
-
NP to SH -34,588 -4,167 4,345 541 34,340 33,962 29,043 -
-
Tax Rate - 230.50% 60.32% 77.56% 45.59% 44.45% 44.98% -
Total Cost 426,143 296,125 182,624 66,651 592,227 523,465 444,996 -2.84%
-
Net Worth 1,460,195 1,481,357 1,476,722 1,323,253 1,443,905 1,443,905 1,443,905 0.75%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,460,195 1,481,357 1,476,722 1,323,253 1,443,905 1,443,905 1,443,905 0.75%
NOSH 2,116,225 2,116,225 2,116,225 2,075,615 1,804,883 1,804,883 1,804,883 11.20%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -8.83% -1.43% 2.32% 0.81% 5.48% 6.09% 6.13% -
ROE -2.37% -0.28% 0.29% 0.04% 2.38% 2.35% 2.01% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 18.50 13.80 8.86 3.61 34.72 30.88 26.26 -20.84%
EPS -1.69 -0.21 0.22 0.03 1.90 1.88 1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.70 0.70 0.71 0.80 0.80 0.80 -9.39%
Adjusted Per Share Value based on latest NOSH - 2,075,615
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 18.43 13.74 8.80 3.16 29.50 26.24 22.32 -11.99%
EPS -1.63 -0.20 0.20 0.03 1.62 1.60 1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6874 0.6974 0.6952 0.6229 0.6797 0.6797 0.6797 0.75%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.045 0.06 0.07 0.055 0.055 0.105 0.115 -
P/RPS 0.24 0.43 0.79 1.53 0.16 0.34 0.44 -33.26%
P/EPS -2.75 -30.47 33.99 189.47 2.89 5.58 7.15 -
EY -36.32 -3.28 2.94 0.53 34.59 17.92 13.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.09 0.10 0.08 0.07 0.13 0.14 -37.03%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/09/21 31/05/21 25/02/21 27/11/20 28/08/20 23/06/20 24/02/20 -
Price 0.045 0.055 0.065 0.065 0.075 0.06 0.165 -
P/RPS 0.24 0.40 0.73 1.80 0.22 0.19 0.63 -47.47%
P/EPS -2.75 -27.93 31.56 223.92 3.94 3.19 10.25 -
EY -36.32 -3.58 3.17 0.45 25.37 31.36 9.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.08 0.09 0.09 0.09 0.07 0.21 -51.95%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment